Graincorp Ltd

  • IPO date:
  • Sector: Consumer Defensive
  • GIC Group: Food, Beverage & Tobacco
  • Industry: Farm Products
  • Company website

Company description

GrainCorp Limited operates as an agribusiness and processing company in Australasia, Asia, North America, Europe, the Middle East, North Africa, and internationally. It operates through two segments, Agribusiness and Processing. The company handles, markets, and trades in wheat, barley, sorghum, corn, oilseeds, pulses, organics, canola, chickpeas, and specialty commodities; handles, processes, stores, and transports grains and oilseeds; refines, bleaches, deodorizes, and blends edible fats and oil products; and crushes, processes, manufactures, and distributes edible oils. It also manufactures and supplies molasses-based feed supplements and vegetable oil to enhance farm productivity in beef cattle, sheep, dairy cattle, and other domestic livestock; and crude degummed canola oils, refined bleached canola oils, and canola meal. In addition, the company provides blended and single oils, infant nutrition, bakery margarines, spreads, and shortening; crushes oilseed products are used in cooking oils, spreads and shortenings, prepared foods, meal for dairy, poultry and livestock, cosmetics and lubricants, fuels, and other industrial applications; and operates seven bulk port terminals. Further it is involved in the procurement, shipping, accreditation, and value-added supply of tallow and used cooking oil, which are used for renewable energy feedstock and industrial applications, as well as vegetable oils; and the provision of logistics services. GrainCorp Limited was founded in 1916 and is headquartered in Sydney, Australia.

Financial highlights

Market Capitalization$1590.5493 million
P/E Ratio4.77
P/E Growth Ratio0.36
Book Value7.13
Dividend Per Share0.28
Earnings Per Share1.49
EBITDA594,899.968
Profit Margin0.0391
Operating Margin TTM0.0605
Return on Assets TTM0.0682
Return on Equity TTM0.2217
Revenue TTM8,566,000.128

Income statement highlights

All numbers are in thousands

Date Total Revenue Cost of Revenue Gross Profit Total Operating Expenses
1998-09-30 180,586 249
1999-09-30
2000-09-30 284,956 23,977 260,979 74,692
2001-09-30 507,203 36,957 470,246 126,596
2002-09-30 688,284 421,684 266,600 141,256
2003-09-30 463,326 342,683 120,643 154,718
2004-09-30 934,357 661,714 272,643 235,706
2005-09-30 674,188 419,179 255,009 240,798
2006-09-30 810,417 514,381 296,036 245,241
2007-09-30 817,918 649,262 168,656 151,417
2008-09-30 1,527,895 1,323,054 204,841 155,472
2009-09-30 1,718,475 1,368,763 349,712 297,218
2010-09-30 1,981,826 1,467,088 514,738 423,398
2011-09-30 2,768,600 2,115,100 653,500 518,500
2012-09-30 3,320,500 2,496,700 823,800 569,200
2013-09-30 4,452,900 3,505,800 947,100 723,000
2014-09-30 4,087,300 3,356,700 730,600 677,800
2015-09-30 4,073,800 3,292,700 781,100 677,300
2016-09-30 4,147,500 3,403,300 744,200 714,100
2017-09-30 4,563,500 3,665,300 898,200 756,000
2018-09-30 4,240,600 3,468,300 772,300 721,700
2019-09-30 4,838,500 4,175,200 663,300 711,700
2020-09-30 3,649,100 3,314,700 334,400 469,300
2021-09-30 5,476,700 4,655,300 821,400 581,400
2022-09-30 7,854,000 6,178,000 1,676,000 691,500

Balance sheet highlights

All numbers are in thousands

Date Cash Total Assets Total Liabilities Short Term Debt Long Term Debt Common Stock
1998-09-30 32,994 224,848 63,140 57,736
1999-09-30 3,811 255,051 78,057 57,736
2000-09-30 335,079 134,125 57,736
2001-09-30 532,796 259,460 2,272 99,531
2002-09-30 569,136 281,849 145,211 96,524
2003-09-30 605,980 330,883 37,714 223,034 102,591
2004-09-30 12,630 897,543 498,963 82,397 5,945 219,149
2005-09-30 11,506 831,117 434,901 58,214 241,194 103,459
2006-09-30 23,577 968,108 559,957 140,188 188,945 226,872
2007-09-30 2,194 970,234 571,213 111,911 228,066 237,339
2008-09-30 8,935 1,098,287 662,142 229,391 224,432 296,581
2009-09-30 161,423 1,083,770 390,015 88,719 104,644 487,962
2010-09-30 91,915 2,130,199 847,560 56,189 274,905 1,063,264
2011-09-30 312,400 2,635,200 1,262,500 364,600 278,400 1,064,500
2012-09-30 350,300 2,840,300 1,299,800 338,200 339,900 1,171,800
2013-09-30 255,000 3,170,300 1,411,700 237,900 595,000 1,338,300
2014-09-30 206,200 3,333,200 1,588,700 352,500 600,700 1,344,800
2015-09-30 374,000 3,673,700 1,851,900 329,300 779,900 1,346,000
2016-09-30 307,600 3,575,800 1,833,800 387,800 782,600 1,346,100
2017-09-30 388,900 3,598,400 1,738,000 336,600 739,600 1,343,800
2018-09-30 370,900 3,974,700 2,032,500 537,900 754,300 1,344,500
2019-09-30 265,300 3,875,600 2,039,300 633,200 760,000 1,347,900
2020-09-30 124,700 2,002,100 906,800 240,800 150,000 572,800
2021-09-30 126,600 2,697,500 1,492,400 607,500 150,000 570,600
2022-09-30 322,400 3,345,000 1,892,300 750,300 150,000 516,600

Cash flow highlights

All numbers are in thousands

Date Net Income Total Cash Change in Cash Begin period cash End period cash Dividends
1998-09-30 -44 41,593.008 -11,280 44,274 32,994 20,205
1999-09-30 29,756 -46,079 32,994 -13,085 16,017
2000-09-30 80 38,834 12,659 -13,085 -426 18,636
2001-09-30 19 86,114 -10,192 -426 -10,618 32,211
2002-09-30 93 62,327 2,012 -10,618 -8,606 25,373
2003-09-30 -18,218 89,789 5,828 -8,606 -2,778 11,286
2004-09-30 -2 23,626 15,408 -2,778 12,630 18,834
2005-09-30 -3 52,155 -1,124 12,630 11,506 14,340
2006-09-30 31,734 65,114 -9,448 11,506 2,058 10,225
2007-09-30 -19,786 136 2,058 2,194 13,676
2008-09-30 -19,943 -15,932 6,741 2,194 8,935
2009-09-30 63,161 212,728 152,488 8,935 161,423
2010-09-30 80,223 109,324 -69,508 161,423 91,915 44,166
2011-09-30 171,600 304,800 220,500 91,900 312,400 69,400
2012-09-30 204,900 140,000 37,900 312,400 350,300 129,000
2013-09-30 140,900 222,900 -95,300 350,300 255,000 137,000
2014-09-30 50,300 171,100 -48,800 255,000 206,200 80,100
2015-09-30 32,100 271,100 167,800 206,200 374,000 28,600
2016-09-30 30,900 151,500 -66,400 374,000 307,600 22,900
2017-09-30 125,200 300,500 81,300 307,600 388,900 42,300
2018-09-30 70,500 183,300 -18,000 388,900 370,900 52,600
2019-09-30 -113,000 -136,200 -105,600 370,900 265,300 -18,300
2020-09-30 35,200 30,600 -140,600 265,300 124,700 34,300
2021-09-30 139,300 175,500 1,900 124,700 126,600 -34,300
2022-09-30 380,400 497,700 195,800 126,600 322,400 -76,500